3.604
Revenue¥B
3.937
4.065
4.170
4.386
4.501
4.621
4.743
4.962
5.158
5.488
3.984
4.05%
4.00%
75
18.46
Revenue growth%
13.07
11.22
11.27
11.92
14.81
15.47
18.28
16.70
17.16
18.99
24.72
17.16
15.14
62
29.06
Gross margin%
11.62
14.53
14.78
14.20
16.48
14.49
13.07
11.16
11.77
14.14
22.21
13.07
14.17
88
21.76
Operating margin%
9.20
11.58
9.16
6.92
7.31
5.60
3.81
1.24
0.98
2.42
18.53
2.42
6.26
79
24.52
Net margin%
6.41
6.08
8.51
8.75
10.78
8.27
6.86
3.94
1.99
0.40
15.86
3.94
6.63
49
37.42
P/E ratio (avg)x
32.07
35.67
36.11
40.48
39.86
44.21
51.03
56.63
60.80
66.01
29.54
56.63
42.34
49
7.208
EV/EBITx
12.74
13.84
14.91
12.86
11.90
11.41
11.81
12.93
12.63
13.20
28.32
12.63
12.80
58
9.31
FCF yield (avg)%
10.44
10.14
10.45
9.11
12.04
11.58
9.79
6.81
6.21
6.36
28.08
6.81
9.97
66
10.61
FCF margin%
7.85
10.71
11.13
10.50
10.15
7.90
9.98
7.95
7.65
8.81
15.35
7.95
9.39
40
0.235
FCF / Net incomex
1.050
1.046
0.965
1.006
1.021
0.871
0.892
0.879
0.777
0.835
0.761
0.871
0.929
49
25.08
ROIC%
8.84
9.35
9.06
12.01
11.21
9.98
9.87
10.92
13.48
16.17
8.39
10.92
10.45
56
3.13
Return on equity%
31.14
31.67
29.34
31.65
31.76
30.92
29.39
27.01
27.08
26.44
10.39
27.08
30.15
95
11.59
Return on assets%
19.74
21.34
23.86
21.93
24.02
25.29
24.72
24.97
26.16
28.81
15.06
25.29
24.37
40
281.38
EPS¥
226.20
233.78
236.60
207.01
216.00
183.21
176.62
164.85
176.33
177.98
300.88
(3.80%)
(1.93%)
—
13.99
EPS growth%
17.85
19.31
16.68
18.42
18.57
16.55
17.80
16.92
17.23
18.52
7.01
17.23
17.82
91
223.39
Bookvalue per sh¥
388.39
430.02
449.23
485.23
516.86
520.55
511.52
488.01
465.86
447.12
120.20
(2.86%)
2.84%
—
360.49
FCF per share¥
70.72
67.13
63.81
64.64
72.52
77.73
74.13
73.83
72.73
80.30
52.64
2.06%
2.15%
—
174.43
Dividend per sh¥
466.85
478.98
552.40
555.50
586.99
649.01
713.50
805.04
934.46
996.88
164.21
11.17%
10.03%
—
27.58
Div yield (avg)%
24.74
23.68
24.58
26.91
26.07
28.31
27.56
26.65
24.75
26.70
3.69
26.70
26.36
6
13.32
Payout ratio%
25.82
27.60
24.99
23.14
22.96
24.03
21.13
18.25
17.16
18.31
21.46
18.31
23.05
85
9.712
Shares (diluted)M
13.52
12.52
11.34
10.35
11.50
11.21
12.12
11.73
13.22
13.08
9.394
2.61%
(0.16%)
87
8.07
Buyback yield%
9.30
9.79
11.47
13.03
13.75
16.38
16.54
16.28
17.19
20.10
12.28
16.54
15.02
53
0.658
D/E ratiox
0.177
0.181
0.159
0.167
0.172
0.188
0.201
0.186
0.188
0.188
1.114
0.188
0.183
80
4.525
Enterprise value¥B
2.537
2.585
2.771
2.430
2.336
2.089
2.080
2.219
2.317
2.560
5.811
1.85%
(0.58%)
22
4.252
LT debt¥B
0.787
0.750
0.796
0.735
0.788
0.844
0.899
0.993
1.080
1.029
2.501
5.46%
1.62%
21
Revenue
¥5.488B
4.00%
1.00×
Cost of revenue
¥3.842B
4.00%
1.00×
Operating expenses
¥1.098B
4.05%
1.00×
Cash and investments
15.41%
Spread over hurdle
(1.33%)